investorscraft@gmail.com

Intrinsic ValueChongqing Qianli Technology Co., Ltd. (601777.SS)

Previous Close$10.60
Intrinsic Value
Upside potential
Previous Close
$10.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chongqing Qianli Technology Co., Ltd., operating as Lifan Technology, is a Chinese manufacturer in the automotive and motorcycle sector. Its core revenue model is derived from the research, development, production, and sale of a diversified portfolio of vehicles and engines. The company's product lineup includes traditional motorcycles, automobiles, SUVs, MPVs, and general-purpose gasoline engines, alongside a growing focus on new energy vehicles and associated battery technologies. Operating under the established Lifan brand, the company serves both domestic and international markets through its export operations. Within China's highly competitive consumer cyclical industry, Lifan Technology occupies a position as a mid-tier, volume-oriented manufacturer. Its market positioning is characterized by offering value-focused products, though it faces intense competition from both larger domestic state-owned enterprises and global automotive giants. The strategic pivot into new energy products represents a critical effort to align with national industrial policy and evolving consumer demand, aiming to secure a foothold in the future electric vehicle landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.04 billion for the period. However, profitability remains a significant challenge, with net income of just CNY 40 million, translating to a very thin net margin. This indicates intense competitive pressures and potentially high operating costs relative to its revenue scale, impacting overall operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at CNY 0.01, reflecting weak earnings power. The company did generate positive operating cash flow of CNY 525 million, which notably exceeded its capital expenditures of CNY -398 million, suggesting its core operations are currently funding its investment activities without requiring external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 3.68 billion. Total debt stands at a manageable CNY 1.44 billion, resulting in a net cash position. This conservative leverage profile provides a buffer against market volatility and supports financial stability.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with a strategy of retaining capital to fund its operations and potential growth initiatives, particularly in the capital-intensive new energy vehicle segment. Historical performance suggests the company is in a transitional phase rather than demonstrating consistent organic growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 51.77 billion, the market valuation appears significantly disconnected from the company's current fundamental earnings and revenue base. A beta of 0.331 suggests the stock is perceived as less volatile than the broader market, which may not fully price in the company's specific operational risks.

Strategic Advantages And Outlook

The company's primary advantages include its established brand and manufacturing footprint. The strategic outlook hinges on the successful execution of its transition into new energy vehicles, which is fraught with execution risk given the capital requirements and fierce competition in that high-growth segment.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount